| DEI Shares Outstanding |
|
0.00 |
79,546,650.00 |
10,136,258.00 |
10,520,096.00 |
5,330,715.00 |
9,414,278.00 |
13,255,559.00 |
15,462,287.00 |
21,093,654.00 |
3,247,389.00 |
7,037,648.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
270,567.00 |
34,477.00 |
35,783.00 |
126,922.00 |
1,344,897.00 |
1,893,651.00 |
2,208,898.00 |
3,013,379.00 |
3,247,389.00 |
7,037,648.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-10.51 |
-145.78 |
-140.59 |
-14.70 |
-4.73 |
-7.00 |
-7.95 |
-2.78 |
-1.90 |
-1.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-31.78% |
103.88% |
67.62% |
-82.05% |
-100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
42.15% |
67.52% |
-81.17% |
0.22% |
67.25% |
0.00% |
-108.63% |
-31.86% |
51.41% |
27.63% |
-16.11% |
| EBIT Growth |
|
41.56% |
66.24% |
-76.29% |
-0.38% |
68.38% |
0.00% |
-108.61% |
-31.57% |
50.69% |
27.02% |
-14.58% |
| NOPAT Growth |
|
-48.61% |
24.13% |
-13.13% |
-6.44% |
69.02% |
0.00% |
-269.97% |
22.43% |
49.80% |
23.94% |
-12.78% |
| Net Income Growth |
|
41.78% |
66.31% |
-76.79% |
-0.09% |
69.46% |
0.00% |
-109.68% |
-31.52% |
52.28% |
26.32% |
-16.46% |
| EPS Growth |
|
60.50% |
67.57% |
-58.33% |
-0.09% |
69.46% |
0.00% |
-48.65% |
-31.52% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
-52.61% |
-3.41% |
-2.11% |
-4.31% |
72.58% |
0.00% |
-174.05% |
10.14% |
45.95% |
26.31% |
-49.73% |
| Free Cash Flow Firm Growth |
|
-239.97% |
43.47% |
10.00% |
31.67% |
63.64% |
0.00% |
0.00% |
50.19% |
41.64% |
28.15% |
-50.09% |
| Invested Capital Growth |
|
62.67% |
74.28% |
187.19% |
-8.88% |
22.11% |
0.00% |
177.98% |
-55.49% |
-28.01% |
-44.07% |
75.86% |
| Revenue Q/Q Growth |
|
0.00% |
10.85% |
6.31% |
-54.48% |
-100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
55.10% |
3.70% |
2.42% |
62.27% |
0.00% |
29.93% |
-58.56% |
10.85% |
11.69% |
-22.79% |
| EBIT Q/Q Growth |
|
0.00% |
53.66% |
3.54% |
2.32% |
63.82% |
0.00% |
29.74% |
-57.94% |
10.49% |
11.40% |
-21.95% |
| NOPAT Q/Q Growth |
|
0.00% |
7.70% |
-8.12% |
-1.01% |
64.23% |
0.00% |
-17.19% |
12.60% |
4.82% |
16.29% |
-22.74% |
| Net Income Q/Q Growth |
|
0.00% |
53.72% |
3.76% |
2.33% |
64.97% |
0.00% |
-14.33% |
4.73% |
11.55% |
10.94% |
-21.39% |
| EPS Q/Q Growth |
|
0.00% |
53.25% |
8.06% |
2.33% |
64.97% |
0.00% |
37.14% |
4.73% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-7.52% |
-6.54% |
1.56% |
72.93% |
0.00% |
8.79% |
-75.26% |
38.53% |
9.29% |
-11.48% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-11.20% |
3.12% |
60.74% |
100.00% |
-1.07% |
-65.88% |
36.60% |
21.37% |
-14.62% |
| Invested Capital Q/Q Growth |
|
0.00% |
-32.45% |
4.17% |
-13.35% |
-9.58% |
-12.27% |
-32.06% |
341.31% |
21.11% |
14.24% |
-6.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-26.07% |
23.44% |
35.63% |
-9.53% |
0.00% |
94.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
-2,234.68% |
-356.05% |
-384.84% |
-2,139.06% |
0.00% |
-1,929.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
-1,536.69% |
-571.85% |
-385.97% |
-2,288.59% |
0.00% |
-1,946.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
-2,277.22% |
-377.08% |
-396.60% |
-2,217.61% |
0.00% |
-1,946.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
-2,267.88% |
-374.73% |
-395.23% |
-2,203.65% |
0.00% |
-1,935.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.32% |
101.31% |
100.14% |
100.02% |
100.00% |
100.00% |
100.01% |
100.00% |
100.01% |
100.01% |
100.01% |
| Interest Burden Percent |
|
99.27% |
98.09% |
99.51% |
99.35% |
95.98% |
99.41% |
99.92% |
99.88% |
96.65% |
97.57% |
99.18% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-454.65% |
0.00% |
-236.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-439.48% |
0.00% |
-196.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
403.62% |
0.00% |
140.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-204.13% |
-30.79% |
-49.47% |
-51.04% |
-16.45% |
-95.96% |
-135.54% |
-156.34% |
-101.88% |
-136.66% |
-99.57% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-622.86% |
-445.36% |
-152.93% |
0.00% |
-557.18% |
-261.16% |
-287.70% |
-316.71% |
-480.41% |
| Operating Return on Assets (OROA) |
|
-72.61% |
-22.69% |
-43.25% |
-49.01% |
0.00% |
-77.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
-72.31% |
-22.55% |
-43.10% |
-48.70% |
0.00% |
-77.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-204.13% |
-30.79% |
-49.47% |
-51.04% |
-16.45% |
-95.96% |
-135.54% |
-156.34% |
-101.88% |
-136.66% |
-35.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.00 |
-3.04 |
-3.44 |
-3.66 |
-1.13 |
-4.48 |
-17 |
-13 |
-6.46 |
-4.91 |
-5.54 |
| NOPAT Margin |
|
-1,075.68% |
-400.30% |
-270.18% |
-1,602.01% |
0.00% |
-1,362.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-40.19% |
1.67% |
-15.56% |
-15.17% |
-4.75% |
-39.75% |
51.62% |
-63.20% |
-30.92% |
-39.37% |
-27.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-38.25% |
-37.94% |
-27.90% |
-49.43% |
-10.04% |
-67.57% |
-126.49% |
-136.30% |
-91.59% |
-247.85% |
-44.48% |
| Cost of Revenue to Revenue |
|
126.07% |
76.56% |
64.37% |
109.53% |
0.00% |
5.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
771.62% |
425.41% |
261.29% |
1,290.03% |
0.00% |
1,028.77% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
660.77% |
135.69% |
136.00% |
864.44% |
0.00% |
1,012.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
1,500.79% |
595.30% |
421.60% |
2,279.06% |
0.00% |
2,041.37% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-8.47 |
-2.86 |
-5.04 |
-5.06 |
-1.60 |
-6.40 |
-13 |
-18 |
-8.66 |
-6.32 |
-7.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-8.32 |
-2.70 |
-4.89 |
-4.88 |
-1.60 |
-6.34 |
-13 |
-17 |
-8.48 |
-6.14 |
-7.13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.98 |
1.61 |
0.43 |
11.46 |
7.49 |
1.52 |
1.89 |
7.29 |
5.45 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.98 |
1.61 |
0.43 |
18.32 |
9.16 |
2.00 |
2.74 |
0.00 |
14.32 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
19.13 |
52.29 |
0.00 |
231.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
15.27 |
6.92 |
0.00 |
36.30 |
17.10 |
3.07 |
4.72 |
14.21 |
9.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.11 |
23.24 |
0.00 |
209.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-2.67 |
-1.26 |
-1.01 |
-0.92 |
-0.91 |
-0.71 |
-0.64 |
-0.66 |
-0.75 |
-0.71 |
-0.82 |
| Leverage Ratio |
|
2.82 |
1.37 |
1.15 |
1.05 |
1.04 |
1.39 |
1.29 |
1.17 |
1.24 |
1.41 |
1.20 |
| Compound Leverage Factor |
|
2.80 |
1.34 |
1.14 |
1.04 |
1.00 |
1.38 |
1.29 |
1.16 |
1.20 |
1.37 |
1.19 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.36% |
0.46% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.36% |
0.46% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
74.37% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.64% |
99.54% |
100.00% |
100.00% |
25.63% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.59 |
0.40 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.47 |
0.55 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
18.91 |
12.95 |
0.49 |
24.65 |
33.76 |
-5.70 |
-6.50 |
-22.30 |
2.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
64.16% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
21.46 |
4.14 |
19.40 |
21.06 |
21.60 |
5.30 |
8.29 |
4.25 |
3.53 |
0.91 |
10.67 |
| Quick Ratio |
|
21.22 |
3.83 |
18.43 |
20.46 |
20.97 |
4.77 |
7.64 |
3.90 |
3.29 |
0.71 |
10.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-10 |
-5.83 |
-5.24 |
-3.58 |
-1.30 |
0.00 |
-20 |
-9.94 |
-5.80 |
-4.17 |
-6.25 |
| Operating Cash Flow to CapEx |
|
-1,540.80% |
-1,606.91% |
-1,120.05% |
-1,552.41% |
-18,762.99% |
0.00% |
-222,338.63% |
-217,102.23% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.06 |
0.11 |
0.02 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
3.35 |
7.52 |
10.45 |
5.24 |
0.00 |
2.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
1.96 |
2.03 |
1.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.17 |
1.70 |
2.02 |
0.28 |
0.00 |
7.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.93 |
0.94 |
1.28 |
0.53 |
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
108.81 |
48.53 |
34.93 |
69.63 |
0.00 |
169.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
186.07 |
179.86 |
231.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
390.74 |
390.16 |
285.45 |
689.44 |
0.00 |
19,926.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-281.92 |
-155.57 |
-70.66 |
-388.04 |
0.00 |
-19,757.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3.75 |
-0.97 |
0.84 |
0.77 |
0.94 |
1.89 |
5.27 |
2.34 |
1.69 |
0.94 |
1.66 |
| Invested Capital Turnover |
|
-0.05 |
-0.32 |
-20.57 |
0.28 |
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
6.30 |
2.79 |
1.81 |
-0.07 |
0.17 |
0.00 |
3.37 |
-2.92 |
-0.66 |
-0.74 |
0.72 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
13 |
5.31 |
-5.50 |
69 |
90 |
7.20 |
7.97 |
13 |
16 |
| Market Capitalization |
|
0.00 |
0.00 |
24 |
12 |
4.85 |
76 |
98 |
14 |
13 |
14 |
17 |
| Book Value per Share |
|
$1.38 |
$0.10 |
$1.21 |
$0.70 |
$3.48 |
$0.70 |
$0.99 |
$0.61 |
$0.33 |
$0.61 |
$0.45 |
| Tangible Book Value per Share |
|
$1.38 |
$0.10 |
$1.21 |
$0.70 |
$3.48 |
$0.44 |
$0.81 |
$0.46 |
$0.23 |
($0.03) |
$0.17 |
| Total Capital |
|
10 |
8.01 |
12 |
7.40 |
11 |
6.63 |
13 |
9.43 |
7.05 |
1.98 |
12 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.04 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-14 |
-8.97 |
-11 |
-6.63 |
-10 |
-7.21 |
-7.79 |
-7.05 |
-5.36 |
-1.04 |
-11 |
| Capital Expenditures (CapEx) |
|
0.28 |
0.27 |
0.40 |
0.30 |
0.01 |
-0.05 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-0.47 |
-1.48 |
0.07 |
-0.13 |
-0.14 |
-0.64 |
2.79 |
-0.14 |
-0.75 |
-1.19 |
-0.36 |
| Debt-free Net Working Capital (DFNWC) |
|
14 |
7.49 |
11 |
6.44 |
10 |
6.57 |
11 |
6.95 |
4.61 |
-0.16 |
10 |
| Net Working Capital (NWC) |
|
14 |
7.49 |
11 |
6.44 |
10 |
6.57 |
11 |
6.95 |
4.61 |
-0.16 |
10 |
| Net Nonoperating Expense (NNE) |
|
4.44 |
-0.19 |
1.59 |
1.37 |
0.40 |
1.88 |
-3.23 |
4.69 |
1.92 |
1.26 |
1.65 |
| Net Nonoperating Obligations (NNO) |
|
-14 |
-8.97 |
-11 |
-6.63 |
-10 |
-4.74 |
-7.79 |
-7.05 |
-5.36 |
-1.04 |
-11 |
| Total Depreciation and Amortization (D&A) |
|
0.16 |
0.16 |
0.15 |
0.18 |
0.00 |
0.06 |
0.12 |
0.12 |
0.18 |
0.19 |
0.12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-125.57% |
-195.69% |
5.53% |
-56.00% |
0.00% |
-194.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
3,695.28% |
986.70% |
902.42% |
2,819.92% |
0.00% |
1,999.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
3,695.28% |
986.70% |
902.42% |
2,819.92% |
0.00% |
1,999.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($32.34) |
($105.84) |
($167.58) |
($144.06) |
($73.92) |
($5.18) |
($7.70) |
($7.35) |
($2.93) |
($1.93) |
($1.27) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
269.12K |
27.06K |
30.02K |
35.78K |
126.92K |
1.50M |
1.93M |
2.76M |
3.16M |
3.20M |
5.68M |
| Adjusted Diluted Earnings per Share |
|
($32.34) |
($105.84) |
($167.58) |
($144.06) |
($73.92) |
($5.18) |
($7.70) |
($7.35) |
($2.93) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
269.12K |
27.06K |
30.02K |
35.78K |
126.92K |
1.50M |
1.93M |
2.76M |
3.16M |
3.47M |
8.33M |
| Adjusted Basic & Diluted Earnings per Share |
|
($32.34) |
$0.00 |
$0.00 |
($144.06) |
($73.92) |
($5.18) |
($7.70) |
($7.35) |
($2.93) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
257.91K |
0.00 |
34.48K |
34.82K |
68.32K |
1.23M |
1.73M |
2.38M |
2.86M |
3.47M |
8.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.00 |
-3.04 |
-3.44 |
-3.66 |
-1.13 |
-4.48 |
-17 |
-13 |
-6.46 |
-4.91 |
-5.54 |
| Normalized NOPAT Margin |
|
-1,075.68% |
-400.30% |
-270.18% |
-1,602.01% |
0.00% |
-1,362.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
-2,260.58% |
-369.88% |
-394.66% |
-2,203.30% |
0.00% |
-1,935.34% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-1.59% |
0.00% |
-6.62% |
0.00% |
0.00% |
-7.48% |
-1.41% |
-1.87% |
-3.41% |
-1.75% |
-7.57% |